<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£13,188</td><td>£13,386</td><td>£13,720</td><td>£14,063</td><td>£14,485</td><td>£68,843</td></tr><tr><td>Total Expenses</td><td>£11,698</td><td>£11,729</td><td>£11,773</td><td>£11,819</td><td>£11,871</td><td>£58,891</td></tr><tr><td>Profit Before Tax</td><td>£1,490</td><td>£1,657</td><td>£1,947</td><td>£2,245</td><td>£2,614</td><td>£9,953</td></tr><tr><td>Profit After Tax      </td><td>£1,207</td><td>£1,342</td><td>£1,577</td><td>£1,818</td><td>£2,117</td><td>£8,062</td></tr><tr><td>Change In Property Value</td><td>£4,980</td><td>£5,080</td><td>£10,362</td><td>£13,471</td><td>£14,145</td><td>£48,038</td></tr><tr><td>Net Return</td><td>£6,187</td><td>£6,421</td><td>£11,940</td><td>£15,289</td><td>£16,262</td><td>£56,099</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>